BAIOO FAMILY INTERACTIVE LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.275 HKD | +3.77% |
|
+18.03% | +7.84% |
| May. 03 | BAIOO Family Swings to Loss in 2023 as Revenue Declines | MT |
| Mar. 27 | Baioo Family Interactive Limited Proposes Special Dividend for the Year Ended 31 December 2023, Payable on 30 July 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,956 | 2,127 | 1,355 | 1,072 | 665.8 | 731.3 | - |
| Enterprise Value (EV) 1 | 1,956 | 2,127 | 1,355 | 1,072 | 665.8 | 731.3 | 731.3 |
| P/E ratio | 12.7 x | 7.6 x | 49.3 x | 99.1 x | -20.1 x | 3.67 x | 2.57 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 1.88 x | 1.53 x | 1.14 x | 0.85 x | 0.5 x | 0.44 x |
| EV / Revenue | - | 1.88 x | 1.53 x | 1.14 x | 0.85 x | 0.5 x | 0.44 x |
| EV / EBITDA | - | - | 23.9 x | 28.6 x | -54.2 x | 3.66 x | 2.49 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | 0.78 x | 0.6 x | 0.38 x | 0.36 x | 0.31 x |
| Nbr of stocks (in thousands) | 2,770,894 | 2,717,194 | 2,771,194 | 2,822,844 | 2,872,844 | 2,872,844 | - |
| Reference price 2 | 0.7900 | 0.9300 | 0.6000 | 0.4300 | 0.2550 | 0.2750 | 0.2750 |
| Announcement Date | 3/26/20 | 3/30/21 | 3/29/22 | 3/29/23 | 3/27/24 | - | - |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,129 | 883.9 | 938.8 | 782.8 | 1,457 | 1,675 |
| EBITDA 1 | - | - | 56.67 | 37.48 | -12.28 | 200 | 294 |
| EBIT 1 | - | - | 29.71 | -37.08 | -55.13 | 168 | 260 |
| Operating Margin | - | - | 3.36% | -3.95% | -7.04% | 11.53% | 15.52% |
| Earnings before Tax (EBT) 1 | - | - | 51.33 | 2.635 | -23.43 | 216 | 317 |
| Net income 1 | 151.6 | - | 26.44 | 10.17 | -31.48 | 202 | 295.9 |
| Net margin | - | - | 2.99% | 1.08% | -4.02% | 13.86% | 17.66% |
| EPS 2 | 0.0620 | 0.1223 | 0.0122 | 0.004340 | -0.0127 | 0.0750 | 0.1070 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/26/20 | 3/30/21 | 3/29/22 | 3/29/23 | 3/27/24 | - | - |
1CNY in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 1.55% | 0.6% | -1.89% | 9.94% | 12.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 0.7700 | 0.7100 | 0.6700 | 0.7600 | 0.8800 |
| Cash Flow per Share 2 | - | - | 0.0400 | 0.0100 | - | 0.1000 | 0.1400 |
| Capex 1 | - | - | 27 | 17.3 | 88.5 | 39 | 42 |
| Capex / Sales | - | - | 3.05% | 1.85% | 11.31% | 2.68% | 2.51% |
| Announcement Date | 3/26/20 | 3/30/21 | 3/29/22 | 3/29/23 | 3/27/24 | - | - |
1CNY in Million2HKD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.275
HKD
Average target price
0.62
HKD
Spread / Average Target
+125.45%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +7.84% | 101M | |
| +12.68% | 67.65B | |
| +3.68% | 14.39B | |
| +33.26% | 8.81B | |
| -0.83% | 6.24B | |
| -10.85% | 5.11B | |
| -18.02% | 4.31B | |
| +13.08% | 3.98B | |
| -4.40% | 3.74B | |
| +2.64% | 3.32B |
- Stock Market
- Equities
- 2100 Stock
- Financials BAIOO Family Interactive Limited